Consumer Food · Founded 1995 · www.grmrice.com · BSE 531449 · NSE GRM OVERSEAS · ISIN INE192H01020
No Notes Added Yet
Business
GRM Overseas Ltd. is an India-based company primarily engaged in the business of milling, processing, and marketing Basmati and Non-Basmati rice. Its core business model revolves around sourcing paddy directly from farmers, processing it at its facilities, packaging, and then distributing it. The company makes money through both domestic sales and significant international exports of its rice products. They operate under their own brands such as "10X", "GRM", and "Lord Basmati", and also cater to private label requirements for international clients. Recently, the company has expanded its focus to include value-added consumer food products through its subsidiary, 10X Agri-Foods Limited, aiming to diversify beyond traditional bulk rice exports.
Revenue Mix
The company's primary revenue driver has historically been the export of Basmati rice, which accounts for a substantial portion of its sales. While exact segment contribution percentages are not always readily available in public domains, the business can broadly be segmented into:
Basmati Rice (Exports & Domestic): This is the flagship product category, with a strong focus on international markets for premium Basmati varieties.
Non-Basmati Rice (Exports & Domestic): A smaller but significant segment catering to different consumer preferences and price points.
Value-Added & Diversified Products (Domestic Focus): This emerging segment, driven by 10X Agri-Foods, includes products like rice flour, quick-cooking rice, vermicelli, spices, and other staples, targeting the domestic retail market. The company is actively working to increase the contribution of this segment to its overall revenue mix.
Industry
GRM Overseas operates within the highly competitive Indian consumer food industry, specifically the rice processing and export segment. India is a leading global exporter of Basmati rice. The industry is characterized by many players, ranging from large, established companies (like KRBL, LT Foods) to smaller regional millers. GRM Overseas positions itself as a growing player with a strong focus on quality and an established export network. While not the largest by market share, it has built a credible presence in key international markets and is now strategically enhancing its domestic footprint with its "10X" brand, aiming to capture a share in the branded rice and value-added food segment.
MOAT
GRM Overseas possesses several competitive advantages:
Established Export Network: Decades of experience and relationships in international markets provide a stable export channel for Basmati rice.
Processing & Sourcing Capabilities: Integrated milling and processing units, coupled with a well-developed paddy sourcing network in key Basmati growing regions, ensure quality control and cost efficiency.
Brand Equity: Its "10X" brand is gaining recognition, especially as the company expands into the domestic retail and value-added products segment, potentially fostering consumer loyalty over time.
Diversification Strategy: The recent push into value-added food products and domestic branded retail helps reduce sole reliance on commodity rice exports, offering potential for higher margins and market differentiation.
Growth Drivers
Increasing Global Demand for Basmati Rice: Sustained demand from traditional and emerging export markets for premium Basmati rice.
Domestic Market Penetration: Expansion of the "10X" brand into India's rapidly growing organized retail and e-commerce segments for branded rice and food products.
Value-Added Product Expansion: Growth in the diversified product portfolio (e.g., rice flour, ready-to-cook items, spices) catering to evolving consumer preferences for convenience and health.
New Geographic Markets: Potential to tap into new international markets for its rice and food products.
Brand Building: Enhanced marketing and distribution efforts to strengthen brand recall and loyalty for "10X" in both domestic and international markets.
Risks
Paddy Price Volatility: Fluctuations in the cost of raw material (paddy) due to weather conditions, government policies, or market dynamics can impact profitability.
Export Policy Changes: Government restrictions on rice exports (e.g., minimum export price, export bans) by India or import regulations by destination countries can severely affect its core business.
Currency Fluctuations: As a major exporter, adverse movements in foreign exchange rates can impact realized revenues and profit margins.
Intense Competition: High competition from other established rice exporters and domestic players can exert pressure on pricing and market share.
Climatic Risks: Dependence on agriculture makes the business vulnerable to adverse weather patterns affecting paddy yields and quality.
Food Safety & Regulatory Compliance: Stringent food safety standards and regulations in importing countries require continuous compliance and can pose operational challenges.
Management & Ownership
GRM Overseas Ltd. is a promoter-driven company, with the Garg family holding significant ownership and playing key roles in its management. Mr. Atul Garg is the Managing Director, leading the company's strategic direction and operational execution. The promoter group maintains a substantial stake, indicating a strong alignment of interests between ownership and management.
Outlook
GRM Overseas is navigating a dynamic consumer food landscape. The company benefits from its established position in Basmati rice exports and its strategic push into higher-margin, value-added products and the domestic branded retail market. This diversification offers a promising avenue for growth, leveraging the expanding consumer base and increasing demand for branded food items in India. However, the business remains exposed to the inherent volatility of commodity markets, geopolitical risks affecting trade, and intense competition from both domestic and international players. Its success will depend on effective execution of its diversification strategy, efficient management of raw material costs, and successful brand building in a competitive environment.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 406 | 370 | 315 | 371 | 291 | 327 | 362 | 483 | 597 | 427 |
| Other Income | 12 | 5 | 5 | 11 | 5 | 8 | 10 | 10 | 10 | 0 |
| Total Income | 418 | 375 | 320 | 382 | 297 | 334 | 372 | 493 | 607 | 427 |
| Total Expenditure | 384 | 347 | 304 | 359 | 259 | 303 | 348 | 461 | 567 | 391 |
| Operating Profit | 34 | 29 | 16 | 23 | 38 | 32 | 24 | 31 | 40 | 36 |
| Interest | 6 | 4 | 2 | 4 | 8 | 5 | 5 | 5 | 7 | 5 |
| Depreciation | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 27 | 24 | 13 | 19 | 29 | 25 | 19 | 25 | 31 | 30 |
| Provision for Tax | 6 | 6 | 3 | 5 | 8 | 6 | 4 | 6 | 8 | 8 |
| Profit After Tax | 21 | 18 | 9 | 14 | 20 | 19 | 15 | 19 | 23 | 21 |
| Adjustments | 0 | -0 | 0 | 0 | 0 | 0 | 0 | -0 | -1 | -0 |
| Profit After Adjustments | 21 | 18 | 9 | 14 | 20 | 19 | 15 | 19 | 22 | 21 |
| Adjusted Earnings Per Share | 1.2 | 1 | 0.5 | 0.8 | 1.1 | 1 | 0.8 | 1 | 1 | 1 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 356 | 591 | 944 | 1109 | 777 | 800 | 1134 | 1379 | 1312 | 1348 | 1769 | 1869 |
| Other Income | 0 | 0 | 0 | 1 | 13 | 6 | 37 | 13 | 33 | 26 | 37 | 30 |
| Total Income | 356 | 591 | 944 | 1111 | 790 | 806 | 1171 | 1392 | 1345 | 1374 | 1806 | 1899 |
| Total Expenditure | 342 | 571 | 909 | 1074 | 730 | 732 | 1042 | 1281 | 1240 | 1269 | 1679 | 1767 |
| Operating Profit | 14 | 20 | 35 | 36 | 60 | 73 | 130 | 111 | 105 | 106 | 127 | 131 |
| Interest | 9 | 10 | 15 | 16 | 14 | 12 | 13 | 20 | 21 | 18 | 23 | 22 |
| Depreciation | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 4 | 4 | 3 | 3 | 4 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 3 | 8 | 18 | 18 | 43 | 59 | 114 | 87 | 80 | 85 | 101 | 105 |
| Provision for Tax | 1 | 3 | 6 | 9 | 11 | 13 | 29 | 25 | 20 | 24 | 25 | 26 |
| Profit After Tax | 2 | 6 | 12 | 9 | 32 | 45 | 85 | 63 | 61 | 61 | 76 | 78 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | -0 | -1 | -0 | -1 | -1 | -3 | -1 |
| Profit After Adjustments | 2 | 6 | 12 | 9 | 32 | 45 | 84 | 63 | 60 | 61 | 73 | 77 |
| Adjusted Earnings Per Share | 0.1 | 0.3 | 0.7 | 0.5 | 1.9 | 2.6 | 4.7 | 3.5 | 3.3 | 3.4 | 3.5 | 3.8 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 31% | 9% | 17% | 17% |
| Operating Profit CAGR | 20% | 5% | 12% | 25% |
| PAT CAGR | 25% | 6% | 11% | 44% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -27% | 15% | 7% | 54% |
| ROE Average | 15% | 18% | 26% | 25% |
| ROCE Average | 14% | 14% | 18% | 15% |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 36 | 42 | 54 | 61 | 90 | 135 | 206 | 274 | 331 | 426 | 602 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 2 | 3 | 4 |
| Borrowings | 41 | 48 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 1 |
| Other Non-Current Liabilities | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 2 | 4 |
| Total Current Liabilities | 103 | 207 | 389 | 429 | 267 | 278 | 458 | 506 | 435 | 479 | 550 |
| Total Liabilities | 183 | 300 | 446 | 492 | 359 | 415 | 667 | 784 | 770 | 911 | 1160 |
| Fixed Assets | 21 | 21 | 21 | 31 | 38 | 36 | 37 | 39 | 37 | 40 | 41 |
| Other Non-Current Assets | 1 | 1 | 1 | 6 | 1 | 2 | 2 | 13 | 9 | 11 | 17 |
| Total Current Assets | 162 | 278 | 424 | 455 | 321 | 377 | 627 | 733 | 724 | 860 | 1103 |
| Total Assets | 183 | 300 | 446 | 492 | 359 | 415 | 667 | 784 | 770 | 911 | 1160 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 2 | 15 | 2 | 1 | 3 | 3 | 5 | 8 | 3 | 7 | 49 |
| Cash Flow from Operating Activities | 46 | -67 | -77 | -21 | 162 | 35 | -116 | -89 | 47 | 62 | -54 |
| Cash Flow from Investing Activities | -1 | -2 | -2 | -15 | -7 | -1 | -6 | -5 | -4 | -8 | -53 |
| Cash Flow from Financing Activities | -32 | 56 | 78 | 38 | -155 | -33 | 125 | 89 | -39 | -12 | 82 |
| Net Cash Inflow / Outflow | 13 | -13 | -1 | 2 | 0 | 1 | 3 | -4 | 3 | 43 | -24 |
| Closing Cash & Cash Equivalent | 15 | 2 | 1 | 3 | 3 | 5 | 8 | 3 | 7 | 49 | 25 |
| # | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 0.12 | 0.34 | 0.71 | 0.55 | 1.91 | 2.55 | 4.66 | 3.48 | 3.32 | 3.37 | 3.53 |
| CEPS(Rs) | 0.24 | 0.45 | 0.84 | 0.68 | 2.09 | 2.73 | 4.87 | 3.7 | 3.58 | 3.57 | 3.84 |
| DPS(Rs) | 0 | 0 | 0.11 | 0.11 | 0.11 | 0.44 | 0.88 | 0.15 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 2.08 | 2.42 | 3.13 | 3.54 | 5.3 | 7.47 | 11.32 | 15.11 | 18.26 | 21.65 | 28.94 |
| Core EBITDA Margin(%) | 3.98 | 3.42 | 3.71 | 3.12 | 6.13 | 8.43 | 8.17 | 7.12 | 5.5 | 5.9 | 5.1 |
| EBIT Margin(%) | 3.44 | 3.09 | 3.5 | 3.06 | 7.4 | 8.82 | 11.16 | 7.77 | 7.7 | 7.6 | 6.98 |
| Pre Tax Margin(%) | 0.87 | 1.43 | 1.94 | 1.62 | 5.54 | 7.36 | 10.02 | 6.34 | 6.13 | 6.29 | 5.69 |
| PAT Margin (%) | 0.58 | 0.95 | 1.26 | 0.82 | 4.08 | 5.68 | 7.45 | 4.56 | 4.63 | 4.54 | 4.3 |
| Cash Profit Margin (%) | 1.13 | 1.27 | 1.47 | 1.01 | 4.45 | 6.04 | 7.73 | 4.83 | 4.91 | 4.77 | 4.49 |
| ROA(%) | 1.12 | 2.31 | 3.18 | 1.93 | 7.44 | 11.73 | 15.63 | 8.66 | 7.81 | 7.29 | 7.34 |
| ROE(%) | 5.94 | 14.97 | 25.74 | 16.38 | 43.19 | 41.21 | 50.29 | 26.43 | 20.21 | 17.05 | 15.37 |
| ROCE(%) | 7.33 | 9.03 | 11.36 | 9.04 | 16.32 | 22.81 | 29.36 | 17.47 | 14.36 | 13.58 | 14.09 |
| Receivable days | 84.53 | 48.32 | 51.24 | 77.29 | 125.8 | 116.29 | 105.65 | 106.73 | 123 | 130.21 | 109.04 |
| Inventory Days | 64.44 | 81.45 | 82.69 | 64.86 | 52.44 | 37.69 | 49.01 | 67.25 | 73.78 | 71.95 | 77.26 |
| Payable days | 13.79 | 13.33 | 25.2 | 27.9 | 28.28 | 24.04 | 25.42 | 24.97 | 17.23 | 9.51 | 9.11 |
| PER(x) | 7.4 | 5.88 | 7.75 | 9.52 | 1.58 | 13.98 | 45.89 | 17.57 | 11.91 | 26.05 | 43.29 |
| Price/Book(x) | 0.44 | 0.82 | 1.77 | 1.47 | 0.57 | 4.77 | 18.89 | 4.05 | 2.17 | 4.05 | 5.27 |
| Dividend Yield(%) | 0 | 0 | 2.01 | 2.14 | 3.68 | 1.25 | 0.41 | 0.25 | 0 | 0 | 0 |
| EV/Net Sales(x) | 0.37 | 0.39 | 0.41 | 0.39 | 0.33 | 1.02 | 3.68 | 1.1 | 0.83 | 1.4 | 1.95 |
| EV/Core EBITDA(x) | 9.3 | 11.33 | 10.91 | 11.96 | 4.25 | 11.09 | 32.2 | 13.61 | 10.46 | 17.89 | 27.21 |
| Net Sales Growth(%) | 0 | 66.18 | 59.71 | 17.47 | -29.93 | 2.91 | 41.83 | 21.62 | -4.86 | 2.72 | 31.23 |
| EBIT Growth(%) | 0 | 49.62 | 80.67 | 2.66 | 69.63 | 22.63 | 79.48 | -15.33 | -5.75 | 1.43 | 20.48 |
| PAT Growth(%) | 0 | 172.37 | 112.19 | -23.46 | 249.36 | 43.28 | 86.1 | -25.63 | -3.41 | 0.85 | 24.18 |
| EPS Growth(%) | 0 | 172.47 | 112.18 | -23.46 | 249.37 | 33.59 | 82.6 | -25.24 | -4.62 | 1.36 | 4.72 |
| Debt/Equity(x) | 3.83 | 4.94 | 5.61 | 5.92 | 2.39 | 1.42 | 1.66 | 1.52 | 1.2 | 0.93 | 0.61 |
| Current Ratio(x) | 1.56 | 1.34 | 1.09 | 1.06 | 1.2 | 1.36 | 1.37 | 1.45 | 1.67 | 1.8 | 2.01 |
| Quick Ratio(x) | 0.96 | 0.37 | 0.52 | 0.67 | 0.99 | 1.01 | 0.94 | 0.83 | 1.17 | 1.15 | 1.21 |
| Interest Cover(x) | 1.34 | 1.86 | 2.24 | 2.12 | 3.97 | 6.03 | 9.74 | 5.41 | 4.91 | 5.77 | 5.43 |
| Total Debt/Mcap(x) | 8.72 | 6.03 | 3.18 | 4.03 | 4.19 | 0.3 | 0.09 | 0.38 | 0.55 | 0.23 | 0.12 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 72.16 | 72.29 | 72.29 | 72.29 | 72.43 | 70.84 | 68.19 | 68.27 | 62.51 | 63.06 |
| FII | 0.26 | 0.67 | 0.23 | 0.17 | 0.72 | 1.89 | 3.36 | 4.92 | 9.5 | 7.28 |
| DII | 0 | 0 | 0.25 | 0.25 | 0.25 | 0.49 | 1.82 | 1.63 | 2.91 | 2.91 |
| Public | 27.58 | 27.04 | 27.23 | 27.29 | 26.6 | 26.79 | 26.64 | 25.18 | 25.08 | 26.75 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 4.33 | 4.34 | 4.34 | 4.34 | 4.35 | 4.35 | 4.18 | 12.57 | 12.95 | 13.07 |
| FII | 0.02 | 0.04 | 0.01 | 0.01 | 0.04 | 0.12 | 0.21 | 0.91 | 1.97 | 1.51 |
| DII | 0 | 0 | 0.02 | 0.02 | 0.02 | 0.03 | 0.11 | 0.3 | 0.6 | 0.6 |
| Public | 1.65 | 1.62 | 1.63 | 1.64 | 1.6 | 1.64 | 1.63 | 4.63 | 5.2 | 5.54 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 6 | 6 | 6 | 6 | 6 | 6.14 | 6.14 | 18.41 | 20.72 | 20.72 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +31% | +9% | +17% | +17% |
| Operating Profit CAGR | +20% | +5% | +12% | +25% |
| PAT CAGR | +25% | +6% | +11% | +44% |
| Share Price CAGR | -27% | +15% | +7% | +54% |
| ROE Average | +15% | +18% | +26% | +25% |
| ROCE Average | +14% | +14% | +18% | +15% |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 72.16 | 72.29 | 72.29 | 72.29 | 72.43 | 70.84 | 68.19 | 68.27 | 62.51 | 63.06 |
| FII | 0.26 | 0.67 | 0.23 | 0.17 | 0.72 | 1.89 | 3.36 | 4.92 | 9.5 | 7.28 |
| DII | 0 | 0 | 0.25 | 0.25 | 0.25 | 0.49 | 1.82 | 1.63 | 2.91 | 2.91 |
| Public | 27.58 | 27.04 | 27.23 | 27.29 | 26.6 | 26.79 | 26.64 | 25.18 | 25.08 | 26.75 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 4.33 | 4.34 | 4.34 | 4.34 | 4.35 | 4.35 | 4.18 | 12.57 | 12.95 | 13.07 |
| FII | 0.02 | 0.04 | 0.01 | 0.01 | 0.04 | 0.12 | 0.21 | 0.91 | 1.97 | 1.51 |
| DII | 0 | 0 | 0.02 | 0.02 | 0.02 | 0.03 | 0.11 | 0.3 | 0.6 | 0.6 |
| Public | 1.65 | 1.62 | 1.63 | 1.64 | 1.6 | 1.64 | 1.63 | 4.63 | 5.2 | 5.54 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 6 | 6 | 6 | 6 | 6 | 6.14 | 6.14 | 18.41 | 20.72 | 20.72 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.
Your relationship manager will connect with you shortly.